|
Market Closed -
Euronext Paris
11:55:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 26.10 EUR | +0.77% |
|
+2.76% | -13.58% |
| 10-22 | French and Benelux stocks-Factors to watch | RE |
| 10-21 | SYNERGIE Reports Revenue Results for the Third Quarter and Nine Months of 2026 | CI |
Company Valuation: Synergie SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 873 | 719.4 | 832.6 | 731.2 | 690.4 | 593.8 | - | - |
| Change | - | -17.6% | 15.74% | -12.18% | -5.58% | -13.99% | - | - |
| Enterprise Value (EV) 1 | 701.1 | 479.6 | 552.5 | 442.5 | 373.2 | 285.7 | 262.5 | 152.8 |
| Change | - | -31.59% | 15.19% | -19.91% | -15.66% | -23.44% | -8.14% | -41.77% |
| P/E | 12.3x | 8.55x | 11.1x | 11.4x | 12.7x | 11x | 9.08x | 10.4x |
| PBR | 1.6x | 1.18x | 1.26x | 1x | 0.91x | 0.8x | 0.75x | 0.7x |
| PEG | - | 0.5x | -1.18x | -0.8x | -1x | 26.07x | 0.4x | -0.8x |
| Capitalization / Revenue | 0.32x | 0.25x | 0.27x | 0.23x | 0.21x | 0.17x | 0.16x | 0.16x |
| EV / Revenue | 0.26x | 0.16x | 0.18x | 0.14x | 0.12x | 0.08x | 0.07x | 0.04x |
| EV / EBITDA | 4.76x | 2.96x | 3.61x | 3.39x | 2.78x | 2.16x | 1.77x | 1.15x |
| EV / EBIT | 6.02x | 3.47x | 4.32x | 4.27x | 3.64x | 2.86x | 2.23x | 1.36x |
| EV / FCF | 5.14x | 3.76x | 5.99x | 6.95x | 4.77x | 3.94x | 3.41x | 1.75x |
| FCF Yield | 19.4% | 26.6% | 16.7% | 14.4% | 21% | 25.4% | 29.3% | 57.2% |
| Dividend per Share 2 | 0.8 | 0.8 | - | 0.5 | 0.6 | 0.6 | 0.6 | 0.62 |
| Rate of return | 2.2% | 2.67% | - | 1.61% | 1.99% | 2.3% | 2.3% | 2.38% |
| EPS 2 | 2.956 | 3.51 | 3.18 | 2.73 | 2.37 | 2.38 | 2.875 | 2.52 |
| Distribution rate | 27.1% | 22.8% | - | 18.3% | 25.3% | 25.2% | 20.9% | 24.6% |
| Net sales 1 | 2,697 | 2,916 | 3,108 | 3,185 | 3,235 | 3,586 | 3,664 | 3,804 |
| EBITDA 1 | 147.3 | 162.3 | 153.2 | 130.6 | 134.4 | 132.4 | 148.1 | 132.4 |
| EBIT 1 | 116.5 | 138.1 | 127.9 | 103.7 | 102.6 | 100 | 117.6 | 112 |
| Net income 1 | 70.9 | 83.8 | 74.87 | 63.1 | 54.2 | 58 | 70.15 | 61 |
| Net Debt 1 | -171.9 | -239.8 | -280.2 | -288.7 | -317.2 | -308.1 | -331.4 | -441 |
| Reference price 2 | 36.40 | 30.00 | 35.20 | 31.10 | 30.20 | 26.10 | 26.10 | 26.10 |
| Nbr of stocks (in thousands) | 23,984 | 23,980 | 23,654 | 23,511 | 22,862 | 22,752 | - | - |
| Announcement Date | 3/30/22 | 4/5/23 | 4/27/24 | 4/29/25 | 4/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.97x | 0.08x | 2.16x | 2.3% | 665M | |
| 34.11x | 6.05x | 23.15x | 0.14% | 169B | |
| 24.85x | 5.1x | 17.03x | 2.35% | 121B | |
| 21.46x | 6.57x | 13.96x | 4.12% | 42.02B | |
| 20.14x | 0.36x | 9.37x | 4.02% | 8.1B | |
| 10.83x | 3.47x | 7.58x | 1.55% | 7.36B | |
| 20.86x | 3.88x | 12.65x | 1.67% | 5.02B | |
| 12.92x | 0.28x | 7.48x | 4.22% | 4.83B | |
| 13.91x | 0.34x | 5.75x | 4.36% | 4.23B | |
| 14.16x | 1.24x | 7.2x | 2.83% | 4.27B | |
| Average | 18.42x | 2.74x | 10.63x | 2.76% | 36.62B | |
| Weighted average by Cap. | 27.86x | 5.38x | 18.69x | 1.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SDG Stock
- Valuation Synergie SE
Select your edition
All financial news and data tailored to specific country editions
